MIRA INFORM REPORT

 

 

Report Date :

23.10.2013

 

IDENTIFICATION DETAILS

 

Name :

ISHIHARA CHEMICAL CO LTD

 

 

Registered Office :

5-26, Nishiyanagiwara-cho, Hyogo-ku , Kobe-Shi, 652-0806

 

 

Country :

Japan

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

03.03.1939

 

 

Legal Form :

Public Independent

 

 

Line of Business :

Subject is engaged in the development, manufacture and sale of metal surface treatment agents and equipment, electronic materials, automotive chemical products and industrial chemical products.

 

 

No. of Employees :

192

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

No Complaints

 

 

Litigation :

Clear

 

NOTES:

Any query related to this report can be made on e-mail: infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – March, 31st, 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

Japan

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

japan - ECONOMIC OVERVIEW

 

In the years following World War II, government-industry cooperation, a strong work ethic, mastery of high technology, and a comparatively small defense allocation (1% of GDP) helped Japan develop a technologically advanced economy. Two notable characteristics of the post-war economy were the close interlocking structures of manufacturers, suppliers, and distributors, known as keiretsu, and the guarantee of lifetime employment for a substantial portion of the urban labor force. Both features are now eroding under the dual pressures of global competition and domestic demographic change. Japan's industrial sector is heavily dependent on imported raw materials and fuels. A small agricultural sector is highly subsidized and protected, with crop yields among the highest in the world. While self-sufficient in rice production, Japan imports about 60% of its food on a caloric basis. For three decades, overall real economic growth had been spectacular - a 10% average in the 1960s, a 5% average in the 1970s, and a 4% average in the 1980s. Growth slowed markedly in the 1990s, averaging just 1.7%, largely because of the after effects of inefficient investment and an asset price bubble in the late 1980s that required a protracted period of time for firms to reduce excess debt, capital, and labor. Modest economic growth continued after 2000, but the economy has fallen into recession three times since 2008. A sharp downturn in business investment and global demand for Japan's exports in late 2008 pushed Japan into recession. Government stimulus spending helped the economy recover in late 2009 and 2010, but the economy contracted again in 2011 as the massive 9.0 magnitude earthquake and the ensuing tsunami in March disrupted manufacturing. The economy has largely recovered in the two years since the disaster, but reconstruction in the Tohoku region has been uneven. Newly-elected Prime Minister Shinzo ABE has declared the economy his government's top priority; he has pledged to reconsider his predecessor's plan to permanently close nuclear power plants and is pursuing an economic revitalization agenda of fiscal stimulus and regulatory reform and has said he will press the Bank of Japan to loosen monetary policy. Measured on a purchasing power parity (PPP) basis that adjusts for price differences, Japan in 2012 stood as the fourth-largest economy in the world after second-place China, which surpassed Japan in 2001, and third-place India, which edged out Japan in 2012. The new government will continue a longstanding debate on restructuring the economy and reining in Japan's huge government debt, which exceeds 200% of GDP. Persistent deflation, reliance on exports to drive growth, and an aging and shrinking population are other major long-term challenges for the economy.

 

Source : CIA

 


 

Company name and address

 

ISHIHARA CHEMICAL CO LTD

 

5-26, Nishiyanagiwara-cho, Hyogo-ku , Kobe-Shi, 652-0806

Japan

 

 

Tel:

81-78-6814801

Fax:

81-78-6516784

 

www.unicon.co.jp

 

Employees:

192

Company Type:

Public Independent

Traded:

Tokyo Stock Exchange:

4462

Incorporation Date:

03-Mar-1939

Auditor:

Deloitte Touche Tohmatsu LLC

Financials in:

 

Fiscal Year End:

31-Mar-2013

Reporting Currency:

Japanese Yen

Annual Sales:

196.3  1

Net Income:

4.5

Total Assets:

185.3  2

Market Value:

121.9

 

(11-Oct-2013)

                                         

 

Business Description          

 

 

ISHIHARA CHEMICAL CO.,LTD. formerly Ishihara Chemical Company, Ltd., is a company engaged in the development, manufacture and sale of metal surface treatment agents and equipment, electronic materials, automotive chemical products and industrial chemical products. Metal Surface Treatment Agents and Equipment segment develops, manufactures and sells tin and tin alloy plating agents for adhesion of electronic components to printed circuit boards (PCBs), automatic control equipment for chemicals and reagents. Electronic Materials segment purchases and sells nickel ultrafine powder, processes and sells machinable ceramics, engineering plastics, as well as sells carbon fiber reinforced plastic (CFRP). Automotive Products segment offers wax, deodorizing agents and other maintenance products, as well as anti-spatter agents for welding. Industrial Chemicals segment offers surface treatment agents, activated charcoals, catalytic substances and water treatment agents for automobile steel plates. For the three months ended 30 June 2013, Ishihara Chemical Co Ltd revenues increased 11% to Y4.53B. Net income totaled Y188.6M vs. loss of Y31.4M. Revenues reflect Surface preparation agent for metal segment increase of 11% to Y2.67B, Heavy Chemical segment increase of 13% to Y1.14B, Chemical for Automobile segment increase of 22% to Y532.5M. Net Income reflects Chemical for Automobile segment income increase from Y38.9M to Y106.6M.

 

 

Industry

 

Industry

Miscellaneous Chemical Manufacturing

ANZSIC 2006:

1899 - Other Basic Chemical Product Manufacturing Not Elsewhere Classified

ISIC Rev 4:

2029 - Manufacture of other chemical products n.e.c.

NACE Rev 2:

2059 - Manufacture of other chemical products n.e.c.

NAICS 2012:

325998 - All Other Miscellaneous Chemical Product and Preparation Manufacturing

UK SIC 2007:

2059 - Manufacture of other chemical products n.e.c.

US SIC 1987:

2899 - Chemicals and Chemical Preparations, Not Elsewhere Classified

 

 

Key Executives

 

Name

Title

Motoichi Tokizawa

President, Representative Director

Tsuyoshi Koshiyama

Director of 1st Sales, Director

Mamoru Uchida

Director of 2nd Research, Director

Shoji Ohtake

Kobe Plant Manager, Director

Naoya Yamamoto

Director of Accounting

 

 

Significant Developments 

 

 

 

Topic

#*

Most Recent Headline

Date

Officer Changes

1

Ishihara Chemical Co Ltd Appoints Chairman and President

26-Apr-2013

Name Changes

1

Ishihara Chemical Co Ltd Announces Company Name Change

15-Mar-2013

Other Earnings Pre-Announcement

1

Ishihara Chemical Co Ltd Announces Extraordinary Loss for Q3 of FY 2013

17-Dec-2012

* number of significant developments within the last 12 months

 

 

 

News

 

Title

Date

USPTO ISSUES TRADEMARK: ISHIHARA CHEMICAL
U.S. Fed News (94 Words)

15-Oct-2013

Additives and modifiers for solvent- and water-based metallic conductive inks
U.S. Patents (155 Words)

20-Aug-2013

WIPO PUBLISHES PATENT OF ISHIHARA CHEMICAL FOR "PRETREATMENT SOLUTION FOR ELECTROLESS NICKEL PLATING OR ELECTROLESS NICKEL ALLOY PLATING AND PLATING...
U.S. Fed News (227 Words)

16-Aug-2013

US Patent Issued to Applied Nanotech Holdings, Ishihara Chemical on Aug. 13 for "Additives and modifiers for solvent- and water-based metallic...
U.S. Fed News (229 Words)

13-Aug-2013

Ishihara Chemical Expects This FY Parent Net Profit Y660.00M
Nikkei English News (44 Words)

26-Jul-2013

Ishihara Chemical 1Q Parent Net Pft Y188.00M Vs Y31.00M Loss Yr Earlier
Nikkei English News (80 Words)

26-Jul-2013

 

 

Financial Summary

 

As of 30-Jun-2013

Key Ratios

Company

Industry

Current Ratio (MRQ)

1.93

2.18

Quick Ratio (MRQ)

1.72

1.35

Debt to Equity (MRQ)

0.03

0.82

Sales 5 Year Growth

0.38

6.26

Net Profit Margin (TTM) %

3.53

10.56

Return on Assets (TTM) %

3.32

8.26

Return on Equity (TTM) %

4.32

22.07

 

 

Stock Snapshot

 

Traded: Tokyo Stock Exchange: 4462

 

As of 11-Oct-2013

   Financials in: JPY

Recent Price

1,603.00

 

EPS

55.03

52 Week High

2,050.00

 

Price/Sales

0.73

52 Week Low

1,010.00

 

Dividend Rate

30.00

Avg. Volume (mil)

0.02

 

Price/Earnings

18.34

Market Value (mil)

11,959.08

 

Price/Book

0.86

 

Price % Change

Rel S&P 500%

4 Week

-1.05%

-2.03%

13 Week

12.89%

13.34%

52 Week

58.71%

-5.35%

Year to Date

36.66%

-1.85%

 

1 - Profit & Loss Item Exchange Rate: USD 1 = JPY 82.97047
2 - Balance Sheet Item Exchange Rate: USD 1 = JPY 94.08855

 

 

Corporate Overview

 

Location
5-26, Nishiyanagiwara-cho, Hyogo-ku
Kobe-Shi, 652-0806
Japan

 

Tel:

81-78-6814801

Fax:

81-78-6516784

 

www.unicon.co.jp

Quote Symbol - Exchange

4462 - Tokyo Stock Exchange

Sales JPY(mil):

16,288.6

Assets JPY(mil):

17,430.6

Employees:

192

Fiscal Year End:

31-Mar-2013

 

Industry:

Chemical Manufacturing

Incorporation Date:

03-Mar-1939

Company Type:

Public Independent

Quoted Status:

Quoted

 

President, Representative Director:

Motoichi Tokizawa

 

 

Industry Codes

 

ANZSIC 2006 Codes:

1899

-

Other Basic Chemical Product Manufacturing Not Elsewhere Classified

2469

-

Other Specialised Machinery and Equipment Manufacturing

 

ISIC Rev 4 Codes:

2029

-

Manufacture of other chemical products n.e.c.

2819

-

Manufacture of other general-purpose machinery

 

NACE Rev 2 Codes:

2059

-

Manufacture of other chemical products n.e.c.

2829

-

Manufacture of other general-purpose machinery n.e.c.

 

NAICS 2012 Codes:

325998

-

All Other Miscellaneous Chemical Product and Preparation Manufacturing

333249

-

Other Industrial Machinery Manufacturing

 

US SIC 1987:

2899

-

Chemicals and Chemical Preparations, Not Elsewhere Classified

3559

-

Special Industry Machinery, Not Elsewhere Classified

 

UK SIC 2007:

2059

-

Manufacture of other chemical products n.e.c.

2829

-

Manufacture of other general-purpose machinery n.e.c.

 

 

Business Description

 

ISHIHARA CHEMICAL CO.,LTD. formerly Ishihara Chemical Company, Ltd., is a company engaged in the development, manufacture and sale of metal surface treatment agents and equipment, electronic materials, automotive chemical products and industrial chemical products. Metal Surface Treatment Agents and Equipment segment develops, manufactures and sells tin and tin alloy plating agents for adhesion of electronic components to printed circuit boards (PCBs), automatic control equipment for chemicals and reagents. Electronic Materials segment purchases and sells nickel ultrafine powder, processes and sells machinable ceramics, engineering plastics, as well as sells carbon fiber reinforced plastic (CFRP). Automotive Products segment offers wax, deodorizing agents and other maintenance products, as well as anti-spatter agents for welding. Industrial Chemicals segment offers surface treatment agents, activated charcoals, catalytic substances and water treatment agents for automobile steel plates. For the three months ended 30 June 2013, Ishihara Chemical Co Ltd revenues increased 11% to Y4.53B. Net income totaled Y188.6M vs. loss of Y31.4M. Revenues reflect Surface preparation agent for metal segment increase of 11% to Y2.67B, Heavy Chemical segment increase of 13% to Y1.14B, Chemical for Automobile segment increase of 22% to Y532.5M. Net Income reflects Chemical for Automobile segment income increase from Y38.9M to Y106.6M.

 

More Business Descriptions

Manufacture of chemicals for use in the car industries, particularly polishes and paint repairing

Chemical Mfr

All Other Chemical Product and Preparation Manufacturing

 

 

Financial Data

 

Financials in:

JPY(mil)

 

Revenue:

16,288.6

Net Income:

370.9

Assets:

17,430.6

Long Term Debt:

72.8

 

Total Liabilities:

3,495.7

 

Working Capital:

5.9

 

 

 

Date of Financial Data:

31-Mar-2013

 

1 Year Growth

4.9%

-0.7%

1.8%

 

 

Market Data

 

Quote Symbol:

4462

Exchange:

Tokyo Stock Exchange

Currency:

JPY

Stock Price:

1,603.0

Stock Price Date:

10-11-2013

52 Week Price Change %:

58.7

Market Value (mil):

11,959,080.0

 

SEDOL:

6467643

ISIN:

JP3136900002

 

Equity and Dept Distribution:

No Subsidiary:Co. reports non-consolidated financials. FY'98-02 WAS was estimated. FY'04, '05 & '06's 1Q's WAS & DPS & O/S were estimated, WAS=S/O. FY'08 Q1 WAS was estimated and used as o/s.

 

 

Shareholders

 

Major Shareholders

Customers' Stockholding (6.6%); Nippon Life Insurance (5%)

 

 

Key Corporate Relationships

 

Auditor:

Deloitte Touche Tohmatsu LLC

 

Auditor:

Deloitte Touche Tohmatsu LLC

 

Executives Report

 

Board of Directors

 

Name

Title

Function

Kanji Takemori

 

Chairman of the Board, Representative Director

Chairman

Biography:

Mr. Kanji Takemori has been serving as Chairman of the Board and Representative Director in Ishihara Chemical Company, Ltd. since June 26, 2013. He joined the Company in March 1968. His previous titles include President, Director of 1st Sales and Managing Director of the Company.

Age: 68

Shinji Asano

 

Managing Director

Director/Board Member

 

Biography:

Mr. Shinji Asano has been serving as Managing Director in Ishihara Chemical Company, Ltd. since April 2007. He joined the Company in April 1987. His previous titles include Director of Accounting, Executive Officer and Manager of IR Office of the Company. He used to work for Kawasaki Heavy Industries, Ltd.

Age: 60

Tsuyoshi Koshiyama

 

Director of 1st Sales, Director

Director/Board Member

 

Biography:

Mr. Tsuyoshi Koshiyama has been serving as Director of 1st Sales and Director in Ishihara Chemical Company, Ltd. since June 2013. He joined the Company in April 1983 and previously served as Executive Officer in the Company.

Age: 53

Shoji Ohtake

 

Kobe Plant Manager, Director

Director/Board Member

 

Biography:

Mr. Shoji Ohtake has been serving as Kobe Plant Manager and Director in Ishihara Chemical Company, Ltd. since April 1, 2013. He joined the Company in May 1992. His previous titles include Director of Compliance and Risk Management, Executive Officer and Director of Quality Assurance of the Company. He used to work for another company.

Age: 58

Yasuyuki Sakai

 

Senior Managing Director

Director/Board Member

 

Biography:

Mr. Yasuyuki Sakai has been serving as Senior Managing Director in Ishihara Chemical Company, Ltd. since June 2013. He joined the Company in October 1973. He previously served as Managing Director and Director of 3rd Sales of the Company. He used to work for a company that is under the new name JFE Steel Corporation.

Age: 60

Motoichi Tokizawa

 

President, Representative Director

Director/Board Member

 

Biography:

Mr. Motoichi Tokizawa has been serving as President and Representative Director in Ishihara Chemical Company, Ltd. since June 2013. He joined the Company in March 1967. His previous titles include Senior Managing Director, Director of Research and Managing Director of the Company.

Age: 65

Mamoru Uchida

 

Director of 2nd Research, Director

Director/Board Member

 

Biography:

Mr. Mamoru Uchida has been serving as Director of 2nd Research and Director in Ishihara Chemical Company, Ltd. since June 2013. He joined the Company in April 1986 and previously served as Executive Officer in the Company.

Age: 50

 

Executives

 

Name

Title

Function

Motoichi Tokizawa

 

President, Representative Director

President

Biography:

Mr. Motoichi Tokizawa has been serving as President and Representative Director in Ishihara Chemical Company, Ltd. since June 2013. He joined the Company in March 1967. His previous titles include Senior Managing Director, Director of Research and Managing Director of the Company.

Age: 65

Shinji Asano

 

Managing Director

Managing Director

 

Biography:

Mr. Shinji Asano has been serving as Managing Director in Ishihara Chemical Company, Ltd. since April 2007. He joined the Company in April 1987. His previous titles include Director of Accounting, Executive Officer and Manager of IR Office of the Company. He used to work for Kawasaki Heavy Industries, Ltd.

Age: 60

Yasuyuki Sakai

 

Senior Managing Director

Managing Director

 

Biography:

Mr. Yasuyuki Sakai has been serving as Senior Managing Director in Ishihara Chemical Company, Ltd. since June 2013. He joined the Company in October 1973. He previously served as Managing Director and Director of 3rd Sales of the Company. He used to work for a company that is under the new name JFE Steel Corporation.

Age: 60

Tsuyoshi Koshiyama

 

Director of 1st Sales, Director

Sales Executive

 

Biography:

Mr. Tsuyoshi Koshiyama has been serving as Director of 1st Sales and Director in Ishihara Chemical Company, Ltd. since June 2013. He joined the Company in April 1983 and previously served as Executive Officer in the Company.

Age: 53

Naoya Yamamoto

 

Director of Accounting

Investor Relations Executive

 

Mamoru Uchida

 

Director of 2nd Research, Director

Research & Development Executive

 

Biography:

Mr. Mamoru Uchida has been serving as Director of 2nd Research and Director in Ishihara Chemical Company, Ltd. since June 2013. He joined the Company in April 1986 and previously served as Executive Officer in the Company.

Age: 50

Shoji Ohtake

 

Kobe Plant Manager, Director

Manufacturing Executive

 

Biography:

Mr. Shoji Ohtake has been serving as Kobe Plant Manager and Director in Ishihara Chemical Company, Ltd. since April 1, 2013. He joined the Company in May 1992. His previous titles include Director of Compliance and Risk Management, Executive Officer and Director of Quality Assurance of the Company. He used to work for another company.

Age: 58

 

 

 

Significant Developments

 

Ishihara Chemical Co Ltd Appoints Chairman and President

Apr 26, 2013


Ishihara Chemical Co Ltd announced that it has appointed Kanji Takemori as Chairman of the Board and Representative Director, Motoichi Tokizawa as President and Representative Director, effective June 26, 2013.

Ishihara Chemical Co Ltd Announces Company Name Change

Mar 15, 2013


Ishihara Chemical Co Ltd announced that it will change its company name to ISHIHARA CHEMICAL CO., LTD., effective October 1, 2013.

Ishihara Chemical Co Ltd Announces Extraordinary Loss for Q3 of FY 2013

Dec 17, 2012


Ishihara Chemical Co Ltd announced that it will record a JPY 184,864,000 extraordinary loss on the selling of investment securities, for the third quarter of the fiscal year ending March 2013.

 

 

News

 

USPTO ISSUES TRADEMARK: ISHIHARA CHEMICAL
U.S. Fed News (94 Words)

15-Oct-2013

Additives and modifiers for solvent- and water-based metallic conductive inks
U.S. Patents (155 Words)

20-Aug-2013

WIPO PUBLISHES PATENT OF ISHIHARA CHEMICAL FOR "PRETREATMENT SOLUTION FOR ELECTROLESS NICKEL PLATING OR ELECTROLESS NICKEL ALLOY PLATING AND PLATING...
U.S. Fed News (227 Words)

16-Aug-2013

US Patent Issued to Applied Nanotech Holdings, Ishihara Chemical on Aug. 13 for "Additives and modifiers for solvent- and water-based metallic...
U.S. Fed News (229 Words)

13-Aug-2013

Ishihara Chemical Expects This FY Parent Net Profit Y660.00M
Nikkei English News (44 Words)

26-Jul-2013

Ishihara Chemical 1Q Parent Net Pft Y188.00M Vs Y31.00M Loss Yr Earlier
Nikkei English News (80 Words)

26-Jul-2013

WIPO PUBLISHES PATENT OF ISHIHARA CHEMICAL, EI UCHIDA, TOMIO KUDO, RYOSUKE OKUNO AND KAORU TANAKA FOR "PRETREATMENT SOLUTION FOR ELECTROLESS COPPER...
U.S. Fed News (255 Words)

24-May-2013

Ishihara Chemical FY Parent Net Pft Y370.00M Vs Y373.00M Pft Yr Earlier
Nikkei English News (100 Words)

14-May-2013

Ishihara Chemical Expects This FY Parent Net Profit Y660.00M
Nikkei English News (61 Words)

14-May-2013

Ishihara Chemical Co Ltd Appoints Chairman and President
Reuters (30 Words)

26-Apr-2013

Applied Nanotech Enhances Its Intellectual Property in the Field of Printed Electronics
Market Wire (744 Words)

15-Apr-2013

 

 

Annual Income Statement

 

Financials in: USD (mil)

 

Except for share items (millions) and per share items (actual units)

 

 

 

31-Mar-2013

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Mar-2013

Updated Normal
31-Mar-2012

Updated Normal
31-Mar-2011

Updated Normal
31-Mar-2010

Updated Normal
31-Mar-2009

Filed Currency

JPY

JPY

JPY

JPY

JPY

Exchange Rate (Period Average)

82.970472

78.961215

85.691434

92.941082

100.484331

Auditor

Deloitte Touche Tohmatsu LLC

Deloitte Touche Tohmatsu LLC

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Net Sales

196.3

196.6

165.8

138.0

132.4

Revenue

196.3

196.6

165.8

138.0

132.4

Total Revenue

196.3

196.6

165.8

138.0

132.4

 

 

 

 

 

 

    Cost of Revenue

149.6

149.2

120.9

101.5

100.6

Cost of Revenue, Total

149.6

149.2

120.9

101.5

100.6

Gross Profit

46.7

47.4

44.9

36.5

31.8

 

 

 

 

 

 

    Selling/General/Administrative Expense

12.0

12.7

4.8

4.0

3.9

    Labor & Related Expense

13.0

13.2

12.5

11.4

10.1

    Advertising Expense

0.5

0.6

0.6

0.6

0.8

Total Selling/General/Administrative Expenses

25.6

26.5

17.9

16.1

14.8

Research & Development

10.9

11.1

9.2

8.6

7.7

    Depreciation

1.0

1.1

1.0

1.0

1.0

Depreciation/Amortization

1.0

1.1

1.0

1.0

1.0

    Impairment-Assets Held for Use

0.0

0.1

0.0

0.1

0.1

    Impairment-Assets Held for Sale

0.6

1.2

3.0

0.3

2.3

    Other Unusual Expense (Income)

0.1

0.0

6.4

4.5

4.7

Unusual Expense (Income)

0.7

1.3

9.5

4.9

7.0

Total Operating Expense

187.9

189.3

158.6

132.1

131.1

 

 

 

 

 

 

Operating Income

8.4

7.3

7.3

5.9

1.3

 

 

 

 

 

 

        Interest Expense - Non-Operating

0.0

0.0

0.0

0.0

-0.1

    Interest Expense, Net Non-Operating

0.0

0.0

0.0

0.0

-0.1

        Interest Income - Non-Operating

0.4

0.4

0.4

0.3

0.4

        Investment Income - Non-Operating

-2.0

0.2

-0.1

2.3

0.5

    Interest/Investment Income - Non-Operating

-1.6

0.7

0.3

2.6

0.9

Interest Income (Expense) - Net Non-Operating Total

-1.6

0.6

0.2

2.5

0.8

Gain (Loss) on Sale of Assets

-

0.0

0.0

0.0

0.0

    Other Non-Operating Income (Expense)

0.1

0.1

0.0

0.1

0.1

Other, Net

0.1

0.1

0.0

0.1

0.1

Income Before Tax

6.9

8.0

7.5

8.6

2.2

 

 

 

 

 

 

Total Income Tax

2.4

3.3

2.2

2.1

2.9

Income After Tax

4.5

4.7

5.3

6.5

-0.7

 

 

 

 

 

 

Net Income Before Extraord Items

4.5

4.7

5.3

6.5

-0.7

Net Income

4.5

4.7

5.3

6.5

-0.7

 

 

 

 

 

 

    Miscellaneous Earnings Adjustment

-

0.0

0.0

0.0

0.0

Total Adjustments to Net Income

-

0.0

0.0

0.0

0.0

Income Available to Common Excl Extraord Items

4.5

4.7

5.3

6.5

-0.7

 

 

 

 

 

 

Income Available to Common Incl Extraord Items

4.5

4.7

5.3

6.5

-0.7

 

 

 

 

 

 

Basic/Primary Weighted Average Shares

7.5

7.5

7.0

6.9

7.3

Basic EPS Excl Extraord Items

0.60

0.63

0.77

0.94

-0.10

Basic/Primary EPS Incl Extraord Items

0.60

0.63

0.77

0.94

-0.10

Dilution Adjustment

-

-

0.0

0.0

0.0

Diluted Net Income

4.5

4.7

5.3

6.5

-0.7

Diluted Weighted Average Shares

7.5

7.5

7.0

6.9

7.3

Diluted EPS Excl Extraord Items

0.60

0.63

0.77

0.94

-0.10

Diluted EPS Incl Extraord Items

0.60

0.63

0.77

0.94

-0.10

Dividends per Share - Common Stock Primary Issue

0.36

0.38

0.35

0.32

0.36

Gross Dividends - Common Stock

2.7

2.8

3.0

2.2

2.6

Interest Expense, Supplemental

0.0

0.0

0.0

0.0

0.1

Depreciation, Supplemental

4.2

4.2

3.6

2.8

2.7

Total Special Items

0.7

1.3

9.5

4.9

7.0

Normalized Income Before Tax

7.6

9.3

17.0

13.5

9.1

 

 

 

 

 

 

Effect of Special Items on Income Taxes

0.3

0.5

2.8

1.2

2.4

Inc Tax Ex Impact of Sp Items

2.7

3.8

4.9

3.3

5.3

Normalized Income After Tax

4.9

5.5

12.1

10.2

3.8

 

 

 

 

 

 

Normalized Inc. Avail to Com.

4.9

5.5

12.1

10.2

3.8

 

 

 

 

 

 

Basic Normalized EPS

0.66

0.74

1.73

1.47

0.52

Diluted Normalized EPS

0.66

0.74

1.73

1.47

0.52

Amort of Intangibles, Supplemental

-

0.2

-

-

-

Advertising Expense, Supplemental

0.5

0.6

0.6

0.6

0.8

Research & Development Exp, Supplemental

10.9

11.1

9.2

8.6

7.7

Reported Operating Profit

9.2

8.6

10.8

6.3

3.6

Reported Ordinary Profit

9.9

9.3

11.0

6.8

4.3

Normalized EBIT

9.2

8.6

16.8

10.8

8.3

Normalized EBITDA

13.3

13.0

20.4

13.6

11.0

    Current Tax - Total

2.2

2.8

-

-

-

Current Tax - Total

2.2

2.8

-

-

-

    Deferred Tax - Total

0.2

0.5

-

-

-

Deferred Tax - Total

0.2

0.5

-

-

-

Income Tax - Total

2.4

3.3

-

-

-

Service Cost - Domestic

0.6

0.5

0.7

0.4

0.4

Other Pension, Net - Domestic

-

0.7

0.5

0.5

0.5

Domestic Pension Plan Expense

0.6

1.2

1.2

0.9

0.9

Defined Contribution Expense - Domestic

0.7

0.7

-

-

-

Total Pension Expense

1.3

1.9

1.2

0.9

0.9

Total Plan Service Cost

0.6

0.5

0.7

0.4

0.4

Total Plan Other Expense

-

0.7

0.5

0.5

0.5

 

 

Annual Balance Sheet

 

Financials in: USD (mil)

 

 

 

31-Mar-2013

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

UpdateType/Date

Updated Normal
31-Mar-2013

Updated Normal
31-Mar-2012

Updated Normal
31-Mar-2011

Updated Normal
31-Mar-2010

Updated Normal
31-Mar-2009

Filed Currency

JPY

JPY

JPY

JPY

JPY

Exchange Rate

94.088557

82.385362

82.88

93.44

98.77

Auditor

Deloitte Touche Tohmatsu LLC

Deloitte Touche Tohmatsu LLC

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Cash & Equivalents

26.0

36.3

50.0

40.1

30.8

    Short Term Investments

0.6

1.3

0.8

7.2

4.2

Cash and Short Term Investments

26.6

37.7

50.9

47.3

35.0

        Accounts Receivable - Trade, Gross

28.3

36.5

36.9

31.6

23.8

        Provision for Doubtful Accounts

0.0

0.0

0.0

0.0

0.0

    Trade Accounts Receivable - Net

28.3

36.5

36.9

31.6

23.8

    Notes Receivable - Short Term

5.9

4.4

5.6

6.1

4.5

    Other Receivables

0.4

0.2

0.5

0.1

2.2

Total Receivables, Net

34.5

41.1

43.0

37.8

30.5

    Inventories - Finished Goods

5.2

6.2

6.6

4.9

5.4

    Inventories - Work In Progress

0.3

0.4

0.6

0.3

0.5

    Inventories - Raw Materials

3.1

5.9

5.9

3.3

3.7

Total Inventory

8.6

12.5

13.1

8.5

9.6

Prepaid Expenses

0.3

0.2

0.2

0.8

0.5

    Deferred Income Tax - Current Asset

0.9

1.0

1.0

1.0

0.3

    Other Current Assets

0.1

0.5

0.1

0.1

0.1

Other Current Assets, Total

0.9

1.6

1.2

1.1

0.4

Total Current Assets

71.0

92.9

108.3

95.5

76.0

 

 

 

 

 

 

        Buildings

40.2

45.4

44.7

39.1

36.1

        Land/Improvements

12.2

14.0

5.4

4.8

4.5

        Machinery/Equipment

16.1

17.6

16.4

13.8

12.6

        Construction in Progress

3.6

0.1

0.0

0.2

0.6

        Other Property/Plant/Equipment

9.4

9.8

8.2

6.7

5.2

    Property/Plant/Equipment - Gross

81.6

86.8

74.6

64.6

59.0

    Accumulated Depreciation

-43.5

-46.1

-43.3

-35.9

-31.8

Property/Plant/Equipment - Net

38.0

40.7

31.4

28.7

27.3

Intangibles, Net

0.5

0.5

0.5

0.3

0.2

    LT Investments - Other

50.1

58.6

48.1

33.9

32.0

Long Term Investments

50.1

58.6

48.1

33.9

32.0

Note Receivable - Long Term

0.1

0.1

0.1

0.1

0.1

    Pension Benefits - Overfunded

0.3

-

-

-

-

    Deferred Income Tax - Long Term Asset

0.7

3.2

4.4

3.7

3.8

    Restricted Cash - Long Term

13.9

-

-

-

-

    Other Long Term Assets

10.7

11.8

11.7

9.1

7.7

Other Long Term Assets, Total

25.7

15.0

16.1

12.9

11.4

Total Assets

185.3

207.8

204.5

171.4

146.9

 

 

 

 

 

 

Accounts Payable

15.9

18.4

17.7

14.3

7.6

Accrued Expenses

2.2

2.4

2.3

2.2

1.2

Notes Payable/Short Term Debt

0.0

0.0

0.0

0.0

0.0

Current Portion - Long Term Debt/Capital Leases

0.9

0.9

0.8

0.6

0.4

    Customer Advances

0.1

0.4

0.4

0.1

0.0

    Security Deposits

0.4

0.4

0.3

0.2

0.2

    Income Taxes Payable

0.8

1.4

1.0

2.5

0.0

    Other Payables

12.1

14.6

15.0

12.8

10.8

    Other Current Liabilities

0.0

0.0

-

-

0.0

Other Current liabilities, Total

13.4

16.8

16.6

15.6

11.1

Total Current Liabilities

32.4

38.5

37.4

32.6

20.2

 

 

 

 

 

 

    Long Term Debt

0.1

-

0.1

0.0

0.3

    Capital Lease Obligations

0.7

1.2

0.9

0.9

0.2

Total Long Term Debt

0.8

1.2

1.0

0.9

0.5

Total Debt

1.7

2.0

1.8

1.6

0.9

 

 

 

 

 

 

    Reserves

0.4

0.5

0.5

-

-

    Pension Benefits - Underfunded

2.9

3.5

4.1

3.1

2.8

    Other Long Term Liabilities

0.7

0.8

0.8

0.5

0.5

Other Liabilities, Total

4.0

4.8

5.3

3.6

3.2

Total Liabilities

37.2

44.5

43.8

37.2

24.0

 

 

 

 

 

 

    Common Stock

15.4

17.6

17.5

15.5

14.7

Common Stock

15.4

17.6

17.5

15.5

14.7

Additional Paid-In Capital

18.5

21.1

21.0

18.4

17.4

Retained Earnings (Accumulated Deficit)

112.8

127.1

125.0

108.2

98.5

Treasury Stock - Common

0.0

0.0

0.0

-5.2

-4.9

Unrealized Gain (Loss)

1.4

-2.4

-2.7

-2.7

-2.7

    Other Equity

0.0

0.0

-

-

-

Other Equity, Total

0.0

0.0

-

-

-

Total Equity

148.1

163.4

160.7

134.2

123.0

 

 

 

 

 

 

Total Liabilities & Shareholders’ Equity

185.3

207.8

204.5

171.4

146.9

 

 

 

 

 

 

    Shares Outstanding - Common Stock Primary Issue

7.5

7.5

7.5

6.9

6.9

Total Common Shares Outstanding

7.5

7.5

7.5

6.9

6.9

Treasury Shares - Common Stock Primary Issue

0.0

0.0

0.0

0.5

0.5

Employees

192

190

184

182

183

Number of Common Shareholders

1,841

1,964

2,121

1,798

1,786

Deferred Revenue - Current

0.1

0.4

0.4

0.1

0.0

Total Long Term Debt, Supplemental

0.3

0.1

0.4

0.3

0.6

Long Term Debt Maturing within 1 Year

0.3

0.1

0.4

0.3

0.6

Long Term Debt Maturing in Year 2

-

-

-

-

0.0

Long Term Debt Maturing in Year 3

-

-

-

-

0.0

Long Term Debt Maturing in 2-3 Years

-

-

-

-

0.0

Long Term Debt Matur. in Year 6 & Beyond

0.0

0.0

0.0

0.0

0.0

Total Capital Leases, Supplemental

1.4

1.9

1.4

1.3

0.3

Capital Lease Payments Due in Year 1

0.7

0.8

0.5

0.4

0.1

Capital Lease Payments Due in Year 2

0.4

0.7

0.5

0.4

0.1

Capital Lease Payments Due in Year 3

0.2

0.4

0.4

0.3

0.1

Capital Lease Payments Due in Year 4

0.0

0.1

0.1

0.2

0.0

Capital Lease Payments Due in Year 5

0.0

0.0

0.0

0.0

0.0

Capital Lease Payments Due in 2-3 Years

0.6

1.0

0.9

0.7

0.2

Capital Lease Payments Due in 4-5 Years

0.0

0.2

0.1

0.2

0.0

Cap. Lease Pymts. Due in Year 6 & Beyond

0.0

0.0

0.0

0.0

-

Pension Obligation - Domestic

5.7

6.5

6.3

5.3

4.9

Plan Assets - Domestic

6.1

6.1

5.0

4.4

4.0

Funded Status - Domestic

0.3

-0.4

-1.3

-0.9

-0.9

Total Funded Status

0.3

-0.4

-1.3

-0.9

-0.9

Accrued Liabilities - Domestic

-

-0.4

-1.3

-0.9

-0.9

Other Assets, Net - Domestic

0.3

-

-

-

-

Net Assets Recognized on Balance Sheet

0.3

-0.4

-1.3

-0.9

-0.9

Total Plan Obligations

5.7

6.5

6.3

5.3

4.9

Total Plan Assets

6.1

6.1

5.0

4.4

4.0

 

 

Annual Cash Flows

 

Financials in: USD (mil)

 

 

 

31-Mar-2013

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Mar-2013

Updated Normal
31-Mar-2012

Updated Normal
31-Mar-2011

Updated Normal
31-Mar-2010

Updated Normal
31-Mar-2009

Filed Currency

JPY

JPY

JPY

JPY

JPY

Exchange Rate (Period Average)

82.970472

78.961215

85.691434

92.941082

100.484331

Auditor

Deloitte Touche Tohmatsu LLC

Deloitte Touche Tohmatsu LLC

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

Net Income/Starting Line

6.9

8.0

7.5

8.6

2.2

    Depreciation

4.2

4.2

3.6

2.8

2.7

Depreciation/Depletion

4.2

4.2

3.6

2.8

2.7

    Unusual Items

3.1

1.3

3.6

-1.8

2.1

    Other Non-Cash Items

-0.9

-1.4

0.1

-0.3

-0.5

Non-Cash Items

2.2

-0.1

3.7

-2.1

1.6

    Accounts Receivable

1.9

2.0

0.0

-7.9

16.6

    Inventories

2.7

0.7

-3.4

1.7

2.3

    Other Assets

-1.2

-0.3

-1.2

-1.3

-0.4

    Accounts Payable

-1.9

-1.4

2.7

7.0

-18.5

    Accrued Expenses

0.1

0.0

-0.2

1.1

-0.8

    Other Liabilities

-0.3

0.5

0.6

0.3

-0.2

    Other Operating Cash Flow

-1.8

-1.5

-3.5

2.3

-4.6

Changes in Working Capital

-0.6

-0.1

-4.9

3.1

-5.6

Cash from Operating Activities

12.6

12.0

9.9

12.4

0.8

 

 

 

 

 

 

    Purchase of Fixed Assets

-5.0

-10.9

-2.6

-1.1

-1.1

    Purchase/Acquisition of Intangibles

-0.2

-0.1

-0.4

-0.1

-0.1

Capital Expenditures

-5.3

-11.0

-3.0

-1.3

-1.1

    Sale of Fixed Assets

-

0.0

0.0

0.0

-

    Sale/Maturity of Investment

17.3

7.1

8.9

11.3

16.7

    Purchase of Investments

-29.3

-18.4

-14.0

-11.8

-5.3

    Sale of Intangible Assets

-

-

0.0

0.0

0.0

    Other Investing Cash Flow

0.0

-

-

-

-

Other Investing Cash Flow Items, Total

-12.0

-11.3

-5.1

-0.5

11.5

Cash from Investing Activities

-17.2

-22.3

-8.1

-1.8

10.3

 

 

 

 

 

 

    Other Financing Cash Flow

0.0

-

-

-

-

Financing Cash Flow Items

0.0

-

-

-

-

    Cash Dividends Paid - Common

-2.7

-3.3

-2.4

-2.5

-2.7

Total Cash Dividends Paid

-2.7

-3.3

-2.4

-2.5

-2.7

        Sale/Issuance of Common

-

0.0

5.9

0.0

-

        Repurchase/Retirement of Common

0.0

0.0

0.0

0.0

-4.4

    Common Stock, Net

0.0

0.0

5.9

0.0

-4.4

Issuance (Retirement) of Stock, Net

0.0

0.0

5.9

0.0

-4.4

        Short Term Debt Issued

8.4

8.9

8.8

7.5

9.6

        Short Term Debt Reduction

-8.4

-8.9

-8.8

-7.5

-9.6

    Short Term Debt, Net

0.0

0.0

0.0

0.0

0.0

        Long Term Debt Issued

0.6

0.0

0.6

0.0

0.5

        Long Term Debt Reduction

-1.1

-1.0

-1.0

-0.5

-0.6

    Long Term Debt, Net

-0.5

-1.0

-0.4

-0.5

-0.1

Issuance (Retirement) of Debt, Net

-0.5

-1.0

-0.4

-0.5

-0.1

Cash from Financing Activities

-3.2

-4.3

3.1

-3.0

-7.2

 

 

 

 

 

 

Foreign Exchange Effects

0.1

0.0

-0.2

-0.1

0.1

Net Change in Cash

-7.8

-14.6

4.6

7.6

4.0

 

 

 

 

 

 

Net Cash - Beginning Balance

36.0

52.4

43.6

32.6

26.2

Net Cash - Ending Balance

28.2

37.8

48.3

40.2

30.2

Cash Interest Paid

0.0

0.0

0.0

0.0

0.0

Cash Taxes Paid

2.6

2.4

4.1

-1.7

5.2

 

 

Annual Income Statement

 

Financials in: USD (mil)

 

Except for share items (millions) and per share items (actual units)

 

 

 

31-Mar-2013

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Mar-2013

Updated Normal
31-Mar-2012

Updated Normal
31-Mar-2011

Updated Normal
31-Mar-2010

Updated Normal
31-Mar-2009

Filed Currency

JPY

JPY

JPY

JPY

JPY

Exchange Rate (Period Average)

82.970472

78.961215

85.691434

92.941082

100.484331

Auditor

Deloitte Touche Tohmatsu LLC

Deloitte Touche Tohmatsu LLC

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Rounding adjustment Income Statement

0.0

0.0

-

-

-

    Product Sales

63.3

68.3

71.0

59.0

53.8

    Goods Sales

133.0

128.3

94.8

78.9

78.6

Total Revenue

196.3

196.6

165.8

138.0

132.4

 

 

 

 

 

 

    Rounding adjustment Income Statement

0.0

-

-

-

-

    Total Cost of Sales

-

149.2

-

-

-

    Cost of Product

33.4

-

37.0

30.6

28.3

    Cost of Goods

116.2

-

83.9

70.9

72.4

    Sales promotion expenses

0.5

0.6

0.6

0.6

0.8

    Sales commission

1.9

-

-

-

-

    Other

5.3

7.5

-

-

-

    Other Selling/General/Admin. Expense

0.0

0.0

-

-

-

    Transportation Exp.

3.2

3.3

3.1

2.5

2.3

    Traveling Expense

1.7

2.0

1.7

1.5

1.6

    Directors'' compensations, salaries and

8.5

9.1

8.5

7.7

7.4

    Bonus Allowance

0.9

1.0

0.9

0.8

0.5

    Provision for directors'' bonuses

0.4

0.3

0.3

0.5

0.0

    Accrued Retirement

0.3

0.2

0.3

0.2

0.2

    Provision for directors'' retirement ben

0.3

0.3

0.3

0.3

0.2

    Welfare Expense

2.6

2.4

2.2

2.0

1.8

    Research & Develop.

10.9

11.1

9.2

8.6

7.7

    Depreciation

1.0

1.1

1.0

1.0

1.0

    Doubtful Debt Exp.

-

0.0

0.0

0.0

0.0

    Provision of allowance for doubtful acco

0.1

-

-

-

-

    Rounding adjustment Income Statement

0.0

0.0

-

-

-

    Other SGA

-

0.0

6.0

4.6

4.7

    SP Gift of Fixed Assets

-

-

0.0

0.0

-

    SP Rev. Allow Doubtful

-

-

0.0

0.0

0.0

    SP Recovery-bad debts

-

-

0.0

0.0

0.0

    SP Rev. Val. Inv. Secs.

0.5

1.2

3.0

0.3

2.3

    SP Impairment Loss

-

-

0.0

0.0

0.0

    SP Writeoff Fix. Asset

0.0

0.1

0.0

0.1

0.0

    SP Loss Valuation of Telephone Subscript

-

-

-

-

0.0

    SP Reval.-Membership

0.1

-

0.0

0.0

-

    SP L on adjustment for changes of accoun

-

-

0.4

-

-

    SP Other Special loss

-

-

-

0.0

0.1

Total Operating Expense

187.9

189.3

158.6

132.1

131.1

 

 

 

 

 

 

    NOP Interest Income

0.0

0.0

0.0

0.1

0.1

    NOP Interest on securities

0.4

0.4

0.4

0.2

0.3

    Foreign Exchange Gains

0.1

-

-

-

-

    Gain On Sales Of Securities

0.0

-

-

-

-

    Loss On Sales Of Investment Securities

-2.3

-

-

-

-

    Loss On Sales Of Securities

-

0.0

-

-

-

    NOP Dividends Income

0.4

0.4

0.3

0.2

0.2

    NOP Gain-Sec. Sold

-

-

-

0.0

0.1

    NOP Reversal G Marketable Secs.

-

-

0.0

0.0

0.0

    NOP Gain-Rcvd. Secs.

0.0

0.0

0.0

0.0

0.0

    NOP Dividend-Life Insur.

0.0

0.0

0.0

0.0

0.0

    NOP Exchange Gain

-

-

-

0.0

0.0

    Other Non-Operating Income (Expense)

0.0

0.0

-

-

-

    NOP Rental Income

0.2

0.2

0.2

0.2

0.2

    NOP Other Income

0.1

0.1

0.1

0.1

0.1

    NOP Interest Expense

0.0

0.0

0.0

0.0

-0.1

    Gain on sales of noncurrent assets

-

0.0

-

-

-

    NOP Inventory Disposal

-

-

-

-

0.0

    NOP Redemp. Mktbl. Secs.

-0.3

0.0

-0.1

0.0

-

    NOP Exchange Loss

-

-0.1

-0.3

-0.1

0.0

    NOP Commit. Commision

-0.2

-0.2

-0.2

-0.1

-0.1

    NOP Other Expense

-0.1

-0.1

-0.1

0.0

-0.1

    SP Gain on Sale of Inv't Secs.

-

-

0.0

2.2

0.2

    SP L.Sale Fix Asset

-

0.0

0.0

0.0

0.0

    SP L on Sale of Inv't Secs.

-

-

-

0.0

0.0

Net Income Before Taxes

6.9

8.0

7.5

8.6

2.2

 

 

 

 

 

 

Total income taxes

2.4

3.3

2.2

2.1

2.9

Net Income After Taxes

4.5

4.7

5.3

6.5

-0.7

 

 

 

 

 

 

Net Income Before Extra. Items

4.5

4.7

5.3

6.5

-0.7

Net Income

4.5

4.7

5.3

6.5

-0.7

 

 

 

 

 

 

    Rounding adjustment Income Statement

-

0.0

-

-

-

    Adjustment to math with reported net inc

-

-

0.0

0.0

0.0

Income Available to Com Excl ExtraOrd

4.5

4.7

5.3

6.5

-0.7

 

 

 

 

 

 

Income Available to Com Incl ExtraOrd

4.5

4.7

5.3

6.5

-0.7

 

 

 

 

 

 

Basic Weighted Average Shares

7.5

7.5

7.0

6.9

7.3

Basic EPS Excluding ExtraOrdinary Items

0.60

0.63

0.77

0.94

-0.10

Basic EPS Including ExtraOrdinary Items

0.60

0.63

0.77

0.94

-0.10

Dilution Adjustment

-

-

0.0

0.0

0.0

Diluted Net Income

4.5

4.7

5.3

6.5

-0.7

Diluted Weighted Average Shares

7.5

7.5

7.0

6.9

7.3

Diluted EPS Excluding ExtraOrd Items

0.60

0.63

0.77

0.94

-0.10

Diluted EPS Including ExtraOrd Items

0.60

0.63

0.77

0.94

-0.10

DPS-Ordinary Shares

0.36

0.38

0.35

0.32

0.36

Gross Dividends - Common Stock

2.7

2.8

3.0

2.2

2.6

Normalized Income Before Taxes

7.6

9.3

17.0

13.5

9.1

 

 

 

 

 

 

Inc Tax Ex Impact of Sp Items

2.7

3.8

4.9

3.3

5.3

Normalized Income After Taxes

4.9

5.5

12.1

10.2

3.8

 

 

 

 

 

 

Normalized Inc. Avail to Com.

4.9

5.5

12.1

10.2

3.8

 

 

 

 

 

 

Basic Normalized EPS

0.66

0.74

1.73

1.47

0.52

Diluted Normalized EPS

0.66

0.74

1.73

1.47

0.52

Amort of Intang Assets Current Portion

-

0.2

-

-

-

Sales promotion expenses

0.5

0.6

0.6

0.6

0.8

R&D expense, supplemental

10.9

11.1

9.2

8.6

7.7

Interest expense, supplemental

0.0

0.0

0.0

0.0

0.1

BC - Depreciation of Fixed Assets

4.2

4.2

-

-

-

Depreciation, supplemental

-

-

3.6

2.8

2.7

    Income taxes-current

2.2

2.8

-

-

-

Current Tax - Total

2.2

2.8

-

-

-

    Income taxes-deferred

0.2

0.5

-

-

-

Deferred Tax - Total

0.2

0.5

-

-

-

Income Tax - Total

2.4

3.3

-

-

-

Reported Operating Profit

9.2

8.6

10.8

6.3

3.6

Reported Ordinary Profit

9.9

9.3

11.0

6.8

4.3

Service Cost

0.6

0.5

0.7

0.4

0.4

Pension Account

-

0.7

0.5

0.5

0.5

Domestic Pension Plan Expense

0.6

1.2

1.2

0.9

0.9

Retirement Benefit Expenses Premium Paym

0.7

0.7

-

-

-

Total Pension Expense

1.3

1.9

1.2

0.9

0.9

 

 

Annual Balance Sheet

 

Financials in: USD (mil)

 

 

 

31-Mar-2013

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

UpdateType/Date

Updated Normal
31-Mar-2013

Updated Normal
31-Mar-2012

Updated Normal
31-Mar-2011

Updated Normal
31-Mar-2010

Updated Normal
31-Mar-2009

Filed Currency

JPY

JPY

JPY

JPY

JPY

Exchange Rate

94.088557

82.385362

82.88

93.44

98.77

Auditor

Deloitte Touche Tohmatsu LLC

Deloitte Touche Tohmatsu LLC

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Cash and Deposit

26.0

36.3

50.0

40.1

30.8

    Electronically recorded monetary claims-

1.9

-

-

-

-

    Notes receivable-trade

3.9

4.4

5.6

6.1

4.5

    Accounts receivable-trade

28.3

36.5

36.9

31.6

23.8

    Short-term investment securities

0.6

1.3

0.8

7.2

4.2

    Rounding adjustment Assets

0.0

0.0

-

-

-

    Inventories - merchan. & finished goods

5.2

6.2

6.6

4.9

5.4

    Goods In Process

0.3

0.4

0.6

0.3

0.5

    Inventories - raw materials & supplies

3.1

5.9

5.9

3.3

3.7

    Advance payments

-

-

0.0

0.6

-

    Prepaid Expense

0.3

0.2

0.2

0.2

0.5

    Dfd. Tax Assets

0.9

1.0

1.0

1.0

0.3

    Sales tax receivable

0.4

0.2

0.5

0.1

0.1

    Tax Receivables

-

-

-

0.0

2.1

    Other Cur. Asset

0.1

0.5

0.1

0.1

0.1

    Doubtful Account

0.0

0.0

0.0

0.0

0.0

Total Current Assets

71.0

92.9

108.3

95.5

76.0

 

 

 

 

 

 

    Building

37.2

42.1

41.4

36.4

33.5

    Accumulated depreciation

-20.8

-22.7

-21.4

-17.9

-15.9

    Structure

3.0

3.3

3.2

2.7

2.6

    Accumulated depreciation

-1.9

-2.0

-1.9

-1.5

-1.5

    Machinery&Equip.

16.1

17.6

16.3

13.7

12.5

    Accumulated depreciation

-13.5

-14.3

-13.9

-11.7

-10.3

    Vehicle

0.0

0.0

0.0

0.0

0.0

    Accum. depr - vehicles

0.0

0.0

0.0

0.0

0.0

    Tools, furniture and fixtures

6.2

6.6

6.1

5.3

4.8

    Accumulated depreciation

-5.3

-5.6

-5.3

-4.5

-4.0

    Lease

3.2

3.2

2.1

1.4

0.3

    Accumulated depreciation

-1.9

-1.4

-0.7

-0.2

0.0

    Constr.in Progr.

3.6

0.1

0.0

0.2

0.6

    Land

12.2

14.0

5.4

4.8

4.5

    Other Total intangible assets

0.0

-

-

-

-

    Patent

-

-

0.0

0.0

0.0

    Software

0.5

0.5

0.5

0.3

0.2

    Lease assets, intangible

0.0

0.0

0.0

0.0

0.0

    Telephone Right

0.0

0.0

0.0

0.0

0.0

    Investment Secs.

49.5

57.8

47.3

33.2

31.4

    Investment

0.0

0.0

0.0

0.0

0.0

    Claims Provable In Bankruptcy Claims Pro

0.0

-

-

-

-

    Long-term loans receivable from employee

0.1

0.1

0.1

0.1

0.1

    Claims provable in bankruptcy, claims pr

-

0.0

0.0

0.0

0.0

    Rounding adjustment Assets

0.0

-

-

-

-

    Other Total investments and other assets

0.0

-

-

-

-

    Rounding adjustment Assets

-

0.0

-

-

-

    Long-term prepaid expenses

1.4

1.6

1.8

0.8

0.3

    Deferred tax assets

0.7

3.2

4.4

3.7

3.8

    Insur. Res. Fund

7.5

8.0

7.7

6.4

5.6

    Guarantee Money

2.0

2.3

2.2

2.0

1.9

    Investment Securities

0.5

0.7

0.8

0.7

0.6

    Doubtful Account

-0.1

0.0

0.0

0.0

-0.1

    Adjustment

-

-

-

0.0

-

    Property/Plant/Equipment, Total - Net

0.0

0.0

-

-

-

    Long-term time deposits

13.9

-

-

-

-

    Prepaid pension cost

0.3

-

-

-

-

Total Assets

185.3

207.8

204.5

171.4

146.9

 

 

 

 

 

 

    Notes payable-trade

8.8

12.1

13.3

11.1

9.6

    Accounts payable-trade

15.5

17.6

17.6

13.8

7.4

    Current portion of long-term loans payab

0.3

0.1

0.3

0.3

0.3

    Lease

0.7

0.8

0.5

0.4

0.1

    Accounts payable-other

1.4

1.6

1.4

1.1

0.9

    Tax Payable

0.8

1.4

1.0

2.5

0.0

    Sales Tax Pybl.

-

-

-

-

0.0

    Accrued Expense

0.3

0.3

0.2

0.2

0.3

    Advance Received

0.1

0.4

0.4

0.1

0.0

    Deposits received

0.4

0.4

0.3

0.2

0.2

    Allowance-Bonus

1.6

1.8

1.8

1.5

0.8

    Provision for directors'' bonuses

0.3

0.3

0.3

0.5

0.0

    Notes payable-facilities

1.9

0.8

0.2

0.6

0.3

    Accounts payable-facilities

0.4

0.9

0.1

0.5

0.3

    Rounding adjustment Liability

0.0

0.0

-

-

-

    Other Current

-

-

-

-

0.0

Total Current Liabilities

32.4

38.5

37.4

32.6

20.2

 

 

 

 

 

 

    LT Borrowings

0.1

-

0.1

0.0

0.3

    Lease

0.7

1.2

0.9

0.9

0.2

Total Long Term Debt

0.8

1.2

1.0

0.9

0.5

 

 

 

 

 

 

    Accrued Retirem.

-

0.4

1.3

0.9

0.9

    Provision for directors'' retirement ben

2.9

3.1

2.8

2.2

1.9

    Asset retirement obligations

0.4

0.5

0.5

-

-

    Other Long Term Liabilities

0.0

0.0

-

-

-

    Long-term guarantee deposited

0.7

0.8

0.8

0.5

0.5

Total Liabilities

37.2

44.5

43.8

37.2

24.0

 

 

 

 

 

 

    Rounding adjustment Equity

0.0

-

-

-

-

    Other Equity

-

0.0

-

-

-

    Common Stock

15.4

17.6

17.5

15.5

14.7

    Paid In Capital

18.3

20.9

20.8

18.4

17.4

    Other Retained Earnings

-

0.0

-

-

-

    Legal Reserve

1.9

2.2

2.2

1.9

1.8

    Other capital surplus

0.2

0.3

0.2

-

-

    Contingent Res.

107.0

120.5

115.5

99.3

96.9

    Unappro.RE

4.0

4.4

7.3

7.0

-0.2

    Valuation difference on available-for-sa

1.4

-2.4

-2.7

-2.7

-2.7

    Treasury Stock

0.0

0.0

0.0

-5.2

-4.9

Total Equity

148.1

163.4

160.7

134.2

123.0

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

185.3

207.8

204.5

171.4

146.9

 

 

 

 

 

 

    S/O-Ordinary Shares

7.5

7.5

7.5

6.9

6.9

Total Common Shares Outstanding

7.5

7.5

7.5

6.9

6.9

T/S-Ordinary Shares

0.0

0.0

0.0

0.5

0.5

Advances

0.1

0.4

0.4

0.1

0.0

Full-Time Employees

192

190

184

182

183

Total Number of Shareholders

1,841

1,964

-

-

-

Number of Common Shareholders

-

-

2,121

1,798

1,786

LTD Maturing within 1 Year

0.3

0.1

0.3

0.3

0.3

LTD Maturing within 2 Years

0.1

0.0

0.1

-

0.3

LTD Maturing within 3 Years

-

-

-

-

0.0

Total Long Term Debt, Supplemental

0.3

0.1

0.4

0.3

0.6

Capital lease payment due in 1 year

0.7

0.8

0.5

0.4

0.1

Cap Lease Maturg over a Yr within 2 Yrs

0.4

0.7

-

-

-

Capital lease payment due in 2 years

-

-

0.5

0.4

0.1

Cap Lease Maturg over 2 Yr within 3 Yrs

0.2

0.4

-

-

-

Capital lease payment due in 3 years

-

-

0.4

0.3

0.1

Cap Lease Maturg over 3 Yr within 4 Yrs

0.0

0.1

-

-

-

Capital lease payment due in 4 years

-

-

0.1

0.2

0.0

Cap Lease Maturg over 4 Yr within 5 Yrs

0.0

0.0

-

-

-

Capital lease payment due in 5 years

-

-

0.0

0.0

0.0

Other Capital Leases

0.0

0.0

-

-

-

Capital Leases - Remaining Maturities

-

-

0.0

0.0

-

Total Capital Leases, Supplemental

1.4

1.9

1.4

1.3

0.3

Pension Obligation

5.7

6.5

6.3

5.3

4.9

Fair Value of Plan Assets

6.1

6.1

5.0

4.4

4.0

Funded Status - Total/No Break-down

0.3

-0.4

-

-

-

Funded Status

-

-

-1.3

-0.9

-0.9

Total Funded Status

0.3

-0.4

-1.3

-0.9

-0.9

Other Unrecognized Assets/Obligation, Ne

0.3

-

-

-

-

Accrued Pension Benefit

-

-0.4

-1.3

-0.9

-0.9

Net Assets Recognized on Balance Sheet

0.3

-0.4

-1.3

-0.9

-0.9

 

 

Annual Cash Flows

 

Financials in: USD (mil)

 

 

 

31-Mar-2013

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Mar-2013

Updated Normal
31-Mar-2012

Updated Normal
31-Mar-2011

Updated Normal
31-Mar-2010

Updated Normal
31-Mar-2009

Filed Currency

JPY

JPY

JPY

JPY

JPY

Exchange Rate (Period Average)

82.970472

78.961215

85.691434

92.941082

100.484331

Auditor

Deloitte Touche Tohmatsu LLC

Deloitte Touche Tohmatsu LLC

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

Net Income Before Tax

6.9

8.0

7.5

8.6

2.2

    Depreciation

4.2

4.2

3.6

2.8

2.7

    Loss on valuation of golf club membershi

0.1

-

-

-

-

    Impairment Loss

-

-

0.0

0.0

0.0

    Loss Valuation of Telephone Subscription

-

-

-

-

0.0

    Increase (decrease) in allowance for dou

0.1

0.0

0.0

0.0

0.0

    Increase (decrease) in provision for bon

0.0

0.0

0.1

0.6

-0.6

    Allowance for Director Bonus

0.1

0.0

-0.3

0.5

-0.2

    Increase (decrease) in provision for ret

-0.4

-0.9

0.3

-0.1

-0.1

    Increase (decrease) in provision for dir

0.1

0.3

0.3

0.3

0.2

    Interest&Div. Income

-0.8

-0.8

-0.7

-0.5

-0.6

    Stock issuance cost

-

0.0

0.1

0.0

-

    Interest Expense

0.0

0.0

0.0

0.0

0.1

    Loss (gain) on sales of short-term and l

2.5

0.0

0.1

-2.2

-0.2

    Foreign exchange losses (gains)

-0.1

0.0

0.2

0.1

-0.1

    Loss (gain) on valuation of short-term a

0.5

1.2

3.0

0.3

2.3

    Loss (gain) on sales of noncurrent asset

-

0.0

0.0

0.0

0.0

    Loss on adjustment for changes of accoun

-

0.0

0.4

0.0

-

    Writeoff/Tangibles

0.0

0.1

0.0

0.0

0.0

    Decrease (increase) in notes and account

1.9

2.0

0.0

-7.9

16.6

    Decrease (increase) in inventories

2.7

0.7

-3.4

1.7

2.3

    Increase (decrease) in notes and account

-1.9

-1.4

2.7

7.0

-18.5

    Decrease (increase) in other current ass

0.0

-0.1

0.4

-0.3

-0.2

    Increase (decrease) in other current lia

-0.3

0.5

0.4

0.2

-0.2

    Decrease (increase) in other noncurrent

-1.2

-0.2

-1.6

-1.1

-0.2

    Increase (decrease) in other noncurrent

0.0

0.0

0.2

0.0

0.0

    Other Operating Cash Flow

0.0

-

-

-

-

    Interest & Dividend

0.9

0.8

0.7

0.6

0.6

    Interest Paid

0.0

0.0

0.0

0.0

0.0

    Income taxes paid, cash basis

-2.6

-2.4

-4.1

-0.5

-5.2

    Income taxes refund, cash basis

-

-

0.0

2.3

0.0

    Rounding Adjustment

-

-

0.0

-

-

Cash from Operating Activities

12.6

12.0

9.9

12.4

0.8

 

 

 

 

 

 

    Rounding adjustment Cash flow

0.0

-

-

-

-

    Time Deposit Made

-17.1

-0.2

-0.1

-2.3

-0.1

    Time Deposit Matured

0.1

0.2

0.1

2.3

0.1

    Purchase of property, plant and equipmen

-5.0

-10.9

-2.6

-1.1

-1.1

    Proceeds from sales of property, plant a

-

0.0

0.0

0.0

-

    Intangibles Bought

-0.2

-0.1

-0.4

-0.1

-0.1

    Sale Intangible Asset

-

-

0.0

0.0

0.0

    Purchase of short-term investment securi

-12.2

-18.2

-13.9

-9.5

-5.2

    Inv. Sec. Sold

17.2

6.9

8.8

9.0

16.6

Cash from Investing Activities

-17.2

-22.3

-8.1

-1.8

10.3

 

 

 

 

 

 

    Rounding adjustment Cash flow

0.0

-

-

-

-

    Increase in short-term loans payable

8.4

8.9

8.8

7.5

9.6

    Decrease in short-term loans payable

-8.4

-8.9

-8.8

-7.5

-9.6

    Proceeds from long-term loans payable

0.6

0.0

0.6

0.0

0.5

    Repayment of long-term loans payable

-0.3

-0.3

-0.5

-0.3

-0.6

    Repayment of finance lease

-0.8

-0.7

-0.5

-0.2

0.0

    Treasury Issue/Repur

0.0

0.0

0.0

0.0

-4.4

    Proceeds from disposal of treasury stock

-

0.0

5.9

0.0

-

    Dividends Paid

-2.7

-3.3

-2.4

-2.5

-2.7

Cash from Financing Activities

-3.2

-4.3

3.1

-3.0

-7.2

 

 

 

 

 

 

Foreign Exchange Effects

0.1

0.0

-0.2

-0.1

0.1

Net Change in Cash

-7.8

-14.6

4.6

7.6

4.0

 

 

 

 

 

 

Net Cash - Beginning Balance

36.0

52.4

43.6

32.6

26.2

Net Cash - Ending Balance

28.2

37.8

48.3

40.2

30.2

    Cash Interest Paid

0.0

0.0

0.0

0.0

0.0

    Cash Taxes Paid

2.6

2.4

4.1

-1.7

5.2

 

 

Financial Health

 

Financials in: USD (mil)

 

Except for share items (millions) and per share items (actual units)

 

 

Key Indicators USD (mil)

 

Quarter
Ending
30-Jun-2013

Quarter
Ending
Yr Ago

Annual
Year End
31-Mar-2013

1 Year
Growth

3 Year
Growth

5 Year
Growth

Total Revenue1 (?)

46.0

11.14%

196.3

4.93%

8.30%

0.38%

Research & Development1 (?)

2.3

-1.13%

10.9

2.88%

4.26%

4.55%

Operating Income1 (?)

2.5

1,569.95%

8.4

21.49%

8.39%

-13.17%

Income Available to Common Excl Extraord Items1 (?)

1.9

-

4.5

-0.74%

-15.01%

-16.22%

Basic EPS Excl Extraord Items1 (?)

0.26

-

0.60

-0.74%

-17.05%

-16.31%

Capital Expenditures2 (?)

-

-

5.3

-49.82%

55.45%

20.25%

Cash from Operating Activities2 (?)

-

-

12.6

10.32%

-2.98%

-0.16%

Free Cash Flow (?)

-

-

6.5

661.04%

-15.98%

-7.08%

Total Assets3 (?)

186.1

5.61%

185.3

1.80%

2.87%

-0.06%

Total Liabilities3 (?)

43.1

5.93%

37.2

-4.58%

0.19%

-4.78%

Total Long Term Debt3 (?)

0.0

-

0.8

-25.04%

-5.82%

63.39%

Employees3 (?)

-

-

192

1.05%

1.80%

1.53%

Total Common Shares Outstanding3 (?)

7.5

0.00%

7.5

0.00%

2.46%

0.11%

1-ExchangeRate: JPY to USD Average for Period

98.564314

 

82.970472

 

 

 

2-ExchangeRate: JPY to USD Average for Period

 

 

82.970472

 

 

 

3-ExchangeRate: JPY to USD Period End Date

98.239969

 

94.088557

 

 

 

Key Ratios

 

31-Mar-2013

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

Profitability

Gross Margin (?)

23.77%

24.09%

27.07%

26.44%

24.00%

Operating Margin (?)

4.29%

3.71%

4.38%

4.28%

0.96%

Pretax Margin (?)

3.51%

4.07%

4.54%

6.22%

1.62%

Net Profit Margin (?)

2.28%

2.41%

3.23%

4.71%

-0.54%

Financial Strength

Current Ratio (?)

2.19

2.41

2.90

2.93

3.76

Long Term Debt/Equity (?)

0.01

0.01

0.01

0.01

0.00

Total Debt/Equity (?)

0.01

0.01

0.01

0.01

0.01

Management Effectiveness

Return on Assets (?)

2.15%

2.19%

2.78%

3.96%

-0.45%

Return on Equity (?)

2.71%

2.79%

3.55%

4.90%

-0.57%

Efficiency

Receivables Turnover (?)

4.91

4.47

4.00

3.92

3.56

Inventory Turnover (?)

13.52

11.15

11.04

10.84

9.52

Asset Turnover (?)

0.94

0.91

0.86

0.84

0.83

Market Valuation USD (mil)

P/E (TTM) (?)

20.24

.

Enterprise Value2 (?)

94.9

Price/Sales (TTM) (?)

0.71

.

Enterprise Value/Revenue (TTM) (?)

0.56

Price/Book (MRQ) (?)

0.85

.

Enterprise Value/EBITDA (TTM) (?)

7.81

Market Cap as of 11-Oct-20131 (?)

121.9

.

 

 

1-ExchangeRate: JPY to USD on 11-Oct-2013

98.109887

 

 

 

2-ExchangeRate: JPY to USD on 30-Jun-2013

98.239969

 

 

 

 

 

Annual Ratios

 

Financials in: USD (mil)

 

Except for share items (millions) and per share items (actual units)

 



 

 

31-Mar-2013

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

Financial Strength

Current Ratio (?)

2.19

2.41

2.90

2.93

3.76

Quick/Acid Test Ratio (?)

1.89

2.05

2.51

2.61

3.24

Working Capital1 (?)

38.6

54.5

70.9

62.9

55.8

Long Term Debt/Equity (?)

0.01

0.01

0.01

0.01

0.00

Total Debt/Equity (?)

0.01

0.01

0.01

0.01

0.01

Long Term Debt/Total Capital (?)

0.01

0.01

0.01

0.01

0.00

Total Debt/Total Capital (?)

0.01

0.01

0.01

0.01

0.01

Payout Ratio (?)

60.34%

59.89%

45.69%

34.44%

-368.91%

Effective Tax Rate (?)

35.13%

40.90%

28.97%

24.26%

133.15%

Total Capital1 (?)

149.8

165.4

162.5

135.7

123.9

 

 

 

 

 

 

Efficiency

Asset Turnover (?)

0.94

0.91

0.86

0.84

0.83

Inventory Turnover (?)

13.52

11.15

11.04

10.84

9.52

Days In Inventory (?)

27.00

32.73

33.06

33.68

38.34

Receivables Turnover (?)

4.91

4.47

4.00

3.92

3.56

Days Receivables Outstanding (?)

74.34

81.70

91.17

93.14

102.44

Revenue/Employee2 (?)

901,668

991,686

931,744

754,029

736,133

Operating Income/Employee2 (?)

38,691

36,752

40,810

32,277

7,061

EBITDA/Employee2 (?)

57,762

58,891

61,197

47,535

22,010

 

 

 

 

 

 

Profitability

Gross Margin (?)

23.77%

24.09%

27.07%

26.44%

24.00%

Operating Margin (?)

4.29%

3.71%

4.38%

4.28%

0.96%

EBITDA Margin (?)

6.41%

5.94%

6.57%

6.30%

2.99%

EBIT Margin (?)

4.29%

3.71%

4.38%

4.28%

0.96%

Pretax Margin (?)

3.51%

4.07%

4.54%

6.22%

1.62%

Net Profit Margin (?)

2.28%

2.41%

3.23%

4.71%

-0.54%

R&D Expense/Revenue (?)

5.56%

5.67%

5.53%

6.23%

5.79%

COGS/Revenue (?)

76.23%

75.91%

72.93%

73.56%

76.00%

SG&A Expense/Revenue (?)

13.04%

13.49%

10.82%

11.65%

11.18%

 

 

 

 

 

 

Management Effectiveness

Return on Assets (?)

2.15%

2.19%

2.78%

3.96%

-0.45%

Return on Equity (?)

2.71%

2.79%

3.55%

4.90%

-0.57%

 

 

 

 

 

 

Valuation

Free Cash Flow/Share2 (?)

0.87

0.13

0.95

1.59

-0.04

Operating Cash Flow/Share 2 (?)

1.49

1.55

1.37

1.77

0.12

1-ExchangeRate: JPY to USD Period End Date

94.088557

82.385362

82.88

93.44

98.77

2-ExchangeRate: JPY to USD Average for Period

94.088557

82.385362

82.88

93.44

98.77

 

Current Market Multiples

Market Cap/Earnings (TTM) (?)

20.24

Market Cap/Equity (MRQ) (?)

0.85

Market Cap/Revenue (TTM) (?)

0.71

Market Cap/EBIT (TTM) (?)

14.16

Market Cap/EBITDA (TTM) (?)

10.02

Enterprise Value/Earnings (TTM) (?)

15.78

Enterprise Value/Equity (MRQ) (?)

0.66

Enterprise Value/Revenue (TTM) (?)

0.56

Enterprise Value/EBIT (TTM) (?)

11.04

Enterprise Value/EBITDA (TTM) (?)

7.81


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.53

UK Pound

1

Rs.99.75

Euro

1

Rs.84.75

 

 

INFORMATION DETAILS

 

Report Prepared by :

SDA

 

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

----

NB

New Business

----

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.